2017 Q4 Form 10-Q Financial Statement
#000000357017000168 Filed on November 09, 2017
Income Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
Revenue | $1.746B | $1.403B | $465.0M |
YoY Change | 205.24% | 201.72% | 603.92% |
Cost Of Revenue | $1.042B | $824.0M | $253.0M |
YoY Change | 224.0% | 225.69% | -1144.85% |
Gross Profit | $704.0M | $579.0M | $212.0M |
YoY Change | 181.6% | 173.11% | 134.84% |
Gross Profit Margin | 40.32% | 41.27% | 45.59% |
Selling, General & Admin | $77.00M | $64.00M | $59.00M |
YoY Change | 22.81% | 8.47% | -39.38% |
% of Gross Profit | 10.94% | 11.05% | 27.83% |
Research & Development | $3.000M | $2.000M | |
YoY Change | 50.0% | -59.47% | |
% of Gross Profit | 0.52% | 0.94% | |
Depreciation & Amortization | $104.0M | $92.00M | $49.00M |
YoY Change | 52.94% | 87.76% | 126.45% |
% of Gross Profit | 14.77% | 15.89% | 23.11% |
Operating Expenses | $184.0M | $1.106B | $450.0M |
YoY Change | 36.9% | 145.78% | 280.93% |
Operating Profit | $441.0M | $297.0M | $15.00M |
YoY Change | 261.48% | 1880.0% | -128.81% |
Interest Expense | -$239.0M | $186.0M | $148.0M |
YoY Change | -355.34% | 25.68% | 58.18% |
% of Operating Profit | -54.2% | 62.63% | 986.67% |
Other Income/Expense, Net | $7.000M | -$209.0M | -$144.0M |
YoY Change | 22.81% | 45.14% | -43.55% |
Pretax Income | $284.0M | $88.00M | -$129.0M |
YoY Change | 89.97% | -168.22% | -58.0% |
Income Tax | -$400.0M | -$2.000M | $2.000M |
% Of Pretax Income | -140.85% | -2.27% | |
Net Earnings | $127.0M | -$289.0M | -$101.0M |
YoY Change | 15.45% | 186.14% | -66.09% |
Net Earnings / Revenue | 7.27% | -20.6% | -21.72% |
Basic Earnings Per Share | -$1.24 | ||
Diluted Earnings Per Share | $540.7K | -$1.24 | -$438.6K |
COMMON SHARES | |||
Basic Shares Outstanding | 237.7M shares | 232.6M shares | 228.9M shares |
Diluted Shares Outstanding | 232.6M shares | 228.9M shares |
Balance Sheet
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $722.0M | $919.0M | $990.0M |
YoY Change | -17.58% | -7.17% | -26.12% |
Cash & Equivalents | $722.0M | $919.0M | $990.1M |
Short-Term Investments | |||
Other Short-Term Assets | $96.00M | $112.0M | $69.03M |
YoY Change | -4.0% | 62.25% | -90.54% |
Inventory | $243.0M | $133.0M | $63.85M |
Prepaid Expenses | |||
Receivables | $185.0M | $154.0M | $38.00M |
Other Receivables | $186.0M | $111.0M | $116.0M |
Total Short-Term Assets | $3.369B | $3.031B | $2.105B |
YoY Change | 50.54% | 44.01% | 0.88% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $23.98B | $23.47B | $19.89B |
YoY Change | 16.2% | 17.97% | 30.65% |
Goodwill | $77.00M | $77.00M | $76.82M |
YoY Change | 0.0% | 0.24% | 0.0% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $64.00M | $64.00M | $11.06M |
YoY Change | 540.0% | 478.77% | |
Other Assets | $288.0M | $298.0M | $279.4M |
YoY Change | -4.64% | 6.64% | 2.04% |
Total Long-Term Assets | $24.54B | $24.10B | $20.58B |
YoY Change | 14.31% | 17.09% | 25.78% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.369B | $3.031B | $2.105B |
Total Long-Term Assets | $24.54B | $24.10B | $20.58B |
Total Assets | $27.91B | $27.13B | $22.69B |
YoY Change | 17.73% | 19.59% | 22.96% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $25.00M | $59.00M | $38.57M |
YoY Change | -48.98% | 52.97% | 233.7% |
Accrued Expenses | $1.078B | $722.0M | $700.0M |
YoY Change | 69.23% | 3.14% | 52.87% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $0.00 | $41.00M | |
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $1.251B | $1.011B | $2.609B |
YoY Change | 16.16% | -61.25% | 392.04% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $25.34B | $24.92B | $19.03B |
YoY Change | 16.82% | 30.94% | 20.19% |
Other Long-Term Liabilities | $60.00M | $63.00M | $65.85M |
YoY Change | 22.45% | -4.33% | -22.74% |
Total Long-Term Liabilities | $25.40B | $24.99B | $19.10B |
YoY Change | 16.83% | 30.82% | 19.96% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.251B | $1.011B | $2.609B |
Total Long-Term Liabilities | $25.40B | $24.99B | $19.10B |
Total Liabilities | $26.65B | $26.00B | $21.71B |
YoY Change | 16.8% | 19.76% | 31.95% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$4.627B | -$4.754B | -$4.344B |
YoY Change | 9.28% | 9.45% | 30.33% |
Common Stock | $0.00 | $0.00 | $705.0K |
YoY Change | -100.0% | -0.42% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $386.0M | $378.0M | $372.5M |
YoY Change | 3.21% | 1.47% | 10.52% |
Treasury Stock Shares | 12.50M shares | 12.30M shares | 12.12M shares |
Shareholders Equity | -$1.764B | -$1.893B | -$1.603B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $27.91B | $27.13B | $22.69B |
YoY Change | 17.73% | 19.59% | 22.96% |
Cashflow Statement
Concept | 2017 Q4 | 2017 Q3 | 2016 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $127.0M | -$289.0M | -$101.0M |
YoY Change | 15.45% | 186.14% | -66.09% |
Depreciation, Depletion And Amortization | $104.0M | $92.00M | $49.00M |
YoY Change | 52.94% | 87.76% | 126.45% |
Cash From Operating Activities | $336.0M | $359.0M | -$175.0M |
YoY Change | -496.23% | -305.14% | -957.84% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$454.0M | -$565.0M | -$1.172B |
YoY Change | -49.92% | -51.77% | -19.36% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$1.000M | -$4.000M | -$2.308B |
YoY Change | -87.18% | -99.83% | -302.97% |
Cash From Investing Activities | -$455.0M | -$569.0M | -$3.480B |
YoY Change | -50.24% | -83.65% | 1002.57% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 157.0M | 241.0M | 3.919B |
YoY Change | -83.92% | -93.85% | 2272.46% |
NET CHANGE | |||
Cash From Operating Activities | 336.0M | 359.0M | -175.0M |
Cash From Investing Activities | -455.0M | -569.0M | -3.480B |
Cash From Financing Activities | 157.0M | 241.0M | 3.919B |
Net Change In Cash | 38.00M | 31.00M | 264.6M |
YoY Change | -268.14% | -88.28% | -303.54% |
FREE CASH FLOW | |||
Cash From Operating Activities | $336.0M | $359.0M | -$175.0M |
Capital Expenditures | -$454.0M | -$565.0M | -$1.172B |
Free Cash Flow | $790.0M | $924.0M | $996.5M |
YoY Change | -3.87% | -7.28% | -32.36% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000003570 | ||
CY2017Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
237664678 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
CHENIERE ENERGY INC | ||
CY2016Q4 | lng |
Accrued Ln Gterminalcosts
AccruedLNGterminalcosts
|
284000000 | USD |
CY2017Q3 | lng |
Accrued Ln Gterminalcosts
AccruedLNGterminalcosts
|
359000000 | USD |
CY2016Q4 | lng |
Advances And Other Asset Conveyances To Third Parties
AdvancesAndOtherAssetConveyancesToThirdParties
|
53000000 | USD |
CY2017Q3 | lng |
Advances And Other Asset Conveyances To Third Parties
AdvancesAndOtherAssetConveyancesToThirdParties
|
49000000 | USD |
CY2016Q4 | lng |
Advances Made To Municipalities
AdvancesMadeToMunicipalities
|
99000000 | USD |
CY2017Q3 | lng |
Advances Made To Municipalities
AdvancesMadeToMunicipalities
|
97000000 | USD |
CY2016Q4 | lng |
Advances Made Under Long Term Contracts
AdvancesMadeUnderLongTermContracts
|
69000000 | USD |
CY2017Q3 | lng |
Advances Made Under Long Term Contracts
AdvancesMadeUnderLongTermContracts
|
21000000 | USD |
CY2016Q3 | lng |
Impairment Expense And Loss On Disposal Of Assets
ImpairmentExpenseAndLossOnDisposalOfAssets
|
0 | USD |
lng |
Impairment Expense And Loss On Disposal Of Assets
ImpairmentExpenseAndLossOnDisposalOfAssets
|
10000000 | USD | |
CY2017Q3 | lng |
Impairment Expense And Loss On Disposal Of Assets
ImpairmentExpenseAndLossOnDisposalOfAssets
|
9000000 | USD |
lng |
Impairment Expense And Loss On Disposal Of Assets
ImpairmentExpenseAndLossOnDisposalOfAssets
|
15000000 | USD | |
lng |
Number Of Natural Gas Liquefaction And Export Facilities
NumberOfNaturalGasLiquefactionAndExportFacilities
|
2 | unit | |
CY2016Q3 | lng |
Property Plant And Equipment Reduction For Testing Costs Recovered
PropertyPlantAndEquipmentReductionForTestingCostsRecovered
|
68000000 | USD |
lng |
Property Plant And Equipment Reduction For Testing Costs Recovered
PropertyPlantAndEquipmentReductionForTestingCostsRecovered
|
214000000 | USD | |
CY2017Q3 | lng |
Property Plant And Equipment Reduction For Testing Costs Recovered
PropertyPlantAndEquipmentReductionForTestingCostsRecovered
|
82000000 | USD |
lng |
Property Plant And Equipment Reduction For Testing Costs Recovered
PropertyPlantAndEquipmentReductionForTestingCostsRecovered
|
252000000 | USD | |
CY2016Q4 | lng |
Tax Related Payments And Receivables
TaxRelatedPaymentsAndReceivables
|
31000000 | USD |
CY2017Q3 | lng |
Tax Related Payments And Receivables
TaxRelatedPaymentsAndReceivables
|
40000000 | USD |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
49000000 | USD |
CY2017Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
59000000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
0 | USD |
CY2017Q3 | us-gaap |
Accounts Receivable Related Parties Current
AccountsReceivableRelatedPartiesCurrent
|
1000000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
637000000 | USD |
CY2017Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
722000000 | USD |
CY2016Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
33000000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
85000000 | USD | |
CY2017Q3 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
18000000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
64000000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
45000000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
53000000 | USD | |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
3211000000 | USD |
CY2017Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
3238000000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
25000000 | USD | |
CY2016Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
17000000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
17000000 | shares | |
CY2017Q3 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
18300000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
18300000 | shares | |
CY2016Q4 | us-gaap |
Assets
Assets
|
23703000000 | USD |
CY2017Q3 | us-gaap |
Assets
Assets
|
27134000000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
2238000000 | USD |
CY2017Q3 | us-gaap |
Assets Current
AssetsCurrent
|
3031000000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
876000000 | USD |
CY2017Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
919000000 | USD |
CY2015Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1736000000 | USD |
CY2016Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1849000000 | USD |
CY2016Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1827000000 | USD |
CY2017Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
2575000000 | USD |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
113000000 | USD | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
748000000 | USD | |
CY2016Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.003 | |
CY2017Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.003 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
480000000 | shares |
CY2017Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
480000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
250100000 | shares |
CY2017Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
250100000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
238000000 | shares |
CY2017Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
237800000 | shares |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
USD | |
CY2017Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
USD | |
CY2016Q4 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
1000000 | USD |
CY2017Q3 | us-gaap |
Common Stock Value Outstanding
CommonStockValueOutstanding
|
1000000 | USD |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
491000000 | USD | |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
426000000 | USD | |
us-gaap |
Contribution Of Property
ContributionOfProperty
|
0 | USD | |
us-gaap |
Contribution Of Property
ContributionOfProperty
|
14000000 | USD | |
CY2016Q4 | us-gaap |
Cost Method Investments Original Cost
CostMethodInvestmentsOriginalCost
|
5000000 | USD |
CY2017Q3 | us-gaap |
Cost Method Investments Original Cost
CostMethodInvestmentsOriginalCost
|
5000000 | USD |
CY2016Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
253000000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
353000000 | USD | |
CY2017Q3 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
824000000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2140000000 | USD | |
CY2016Q4 | us-gaap |
Debt Current
DebtCurrent
|
247000000 | USD |
CY2017Q3 | us-gaap |
Debt Current
DebtCurrent
|
41000000 | USD |
CY2016Q4 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
277000000 | USD |
CY2017Q3 | us-gaap |
Debt Issuance Costs Line Of Credit Arrangements Net
DebtIssuanceCostsLineOfCreditArrangementsNet
|
159000000 | USD |
CY2016Q4 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
21935000000 | USD |
CY2017Q3 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
24964000000 | USD |
CY2016Q4 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
269000000 | USD |
CY2017Q3 | us-gaap |
Deferred Finance Costs Noncurrent Net
DeferredFinanceCostsNoncurrentNet
|
314000000 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
73000000 | USD |
CY2017Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
134000000 | USD |
CY2016Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
5000000 | USD |
CY2017Q3 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
2000000 | USD |
CY2016Q3 | us-gaap |
Depreciation
Depreciation
|
49000000 | USD |
us-gaap |
Depreciation
Depreciation
|
105000000 | USD | |
CY2017Q3 | us-gaap |
Depreciation
Depreciation
|
91000000 | USD |
us-gaap |
Depreciation
Depreciation
|
250000000 | USD | |
CY2016Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
49000000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
106000000 | USD | |
CY2017Q3 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
92000000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
252000000 | USD | |
CY2016Q4 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
24000000 | USD |
CY2017Q3 | us-gaap |
Derivative Assets Current
DerivativeAssetsCurrent
|
12000000 | USD |
CY2016Q4 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
83000000 | USD |
CY2017Q3 | us-gaap |
Derivative Assets Noncurrent
DerivativeAssetsNoncurrent
|
37000000 | USD |
us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
-269000000 | USD | |
us-gaap |
Derivative Instruments Not Designated As Hedging Instruments Gain Loss Net
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet
|
-108000000 | USD | |
CY2016Q4 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
71000000 | USD |
CY2017Q3 | us-gaap |
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
|
55000000 | USD |
CY2016Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
45000000 | USD |
CY2017Q3 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
52000000 | USD |
CY2016Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.44 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-3.15 | ||
CY2017Q3 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-1.24 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-2.24 | ||
CY2016Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
56000000 | USD |
CY2017Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
110000000 | USD |
CY2016Q3 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
7000000 | USD |
us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
13000000 | USD | |
CY2017Q3 | us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
4000000 | USD |
us-gaap |
Employee Service Share Based Compensation Allocation Of Recognized Period Costs Capitalized Amount
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount
|
17000000 | USD | |
CY2016Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
10000000 | USD |
CY2017Q3 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
64000000 | USD |
CY2016Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
30000000 | USD |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-242000000 | USD | |
CY2017Q3 | us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-2000000 | USD |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-37000000 | USD | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
34000000 | USD | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
59000000 | USD | |
CY2016Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-26000000 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-83000000 | USD | |
CY2017Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-25000000 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-100000000 | USD | |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
77000000 | USD |
CY2017Q3 | us-gaap |
Goodwill
Goodwill
|
77000000 | USD |
CY2016Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-129000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-813000000 | USD | |
CY2017Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
88000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
282000000 | USD | |
CY2016Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2000000 | USD | |
CY2017Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-2000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-1000000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
128000000 | USD | |
us-gaap |
Increase Decrease In Accounts And Other Receivables
IncreaseDecreaseInAccountsAndOtherReceivables
|
33000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
34000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
20000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
0 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
|
1000000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-3000000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
58000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
28000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-35000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
13000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
52000000 | USD | |
CY2016Q3 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
193000000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
621000000 | USD | |
CY2017Q3 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
203000000 | USD |
us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
581000000 | USD | |
CY2016Q3 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
341000000 | USD |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
951000000 | USD | |
CY2017Q3 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
389000000 | USD |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
1120000000 | USD | |
CY2016Q3 | us-gaap |
Interest Expense
InterestExpense
|
148000000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
330000000 | USD | |
CY2017Q3 | us-gaap |
Interest Expense
InterestExpense
|
186000000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
539000000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
30000000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
360000000 | USD | |
CY2016Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
273000000 | USD |
CY2017Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
220000000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
160000000 | USD |
CY2017Q3 | us-gaap |
Inventory Net
InventoryNet
|
133000000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
23703000000 | USD |
CY2017Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
27134000000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1077000000 | USD |
CY2017Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1011000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
21688000000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
24923000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
21688000000 | USD |
CY2017Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
24923000000 | USD |
CY2016Q4 | us-gaap |
Minority Interest
MinorityInterest
|
2235000000 | USD |
CY2017Q3 | us-gaap |
Minority Interest
MinorityInterest
|
2976000000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
60000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3931000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
2779000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-3499000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2926000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-319000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
895000000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-101000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-720000000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-289000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-520000000 | USD | |
CY2016Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-30000000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-95000000 | USD | |
CY2017Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
379000000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
803000000 | USD | |
CY2016Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-144000000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-661000000 | USD | |
CY2017Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-209000000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-665000000 | USD | |
CY2016 | us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | item |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
1 | item | |
CY2016Q3 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
399000000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
512000000 | USD | |
CY2017Q3 | us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
1332000000 | USD |
us-gaap |
Oil And Gas Sales Revenue
OilAndGasSalesRevenue
|
3646000000 | USD | |
CY2016Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
61000000 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
143000000 | USD | |
CY2017Q3 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
114000000 | USD |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
309000000 | USD | |
CY2016Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
450000000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
863000000 | USD | |
CY2017Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1106000000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
2908000000 | USD | |
CY2016Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
15000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-152000000 | USD | |
CY2017Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
297000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
947000000 | USD | |
CY2016Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
24000000 | USD |
CY2017Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
33000000 | USD |
CY2016Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
100000000 | USD |
CY2017Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
112000000 | USD |
CY2016Q4 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
35000000 | USD |
CY2017Q3 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
22000000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
302000000 | USD |
CY2017Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
298000000 | USD |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
49000000 | USD |
CY2017Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
63000000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-10000000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
2000000 | USD | |
CY2016Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-6000000 | USD | |
CY2017Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
4000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
11000000 | USD | |
CY2016Q4 | us-gaap |
Other Receivables Gross Current
OtherReceivablesGrossCurrent
|
9000000 | USD |
CY2017Q3 | us-gaap |
Other Receivables Gross Current
OtherReceivablesGrossCurrent
|
23000000 | USD |
CY2016Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
2000000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
5000000 | USD | |
CY2017Q3 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
5000000 | USD |
us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
12000000 | USD | |
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
60000000 | USD | |
us-gaap |
Paid In Kind Interest
PaidInKindInterest
|
54000000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
50000000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-18000000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
117000000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
85000000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
19000000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
4000000 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
0 | USD | |
us-gaap |
Payments To Acquire Equity Method Investments
PaymentsToAcquireEquityMethodInvestments
|
41000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
3449000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2903000000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
60000000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
60000000 | USD | |
CY2016Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2017Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2016Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2017Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2017Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2017Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
8308000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
6537000000 | USD | |
CY2016Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-131000000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-815000000 | USD | |
CY2017Q3 | us-gaap |
Profit Loss
ProfitLoss
|
90000000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
283000000 | USD | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
20635000000 | USD |
CY2017Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
23466000000 | USD |
CY2016Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
218000000 | USD |
CY2017Q3 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
264000000 | USD |
CY2016Q3 | us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
0 | USD |
us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
0 | USD | |
CY2017Q3 | us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
1000000 | USD |
us-gaap |
Related Party Transaction Other Revenues From Transactions With Related Party
RelatedPartyTransactionOtherRevenuesFromTransactionsWithRelatedParty
|
2000000 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
4181000000 | USD | |
us-gaap |
Repayments Of Debt
RepaymentsOfDebt
|
3609000000 | USD | |
CY2016Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
2000000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
5000000 | USD | |
CY2017Q3 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
3000000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
7000000 | USD | |
CY2016Q4 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
860000000 | USD |
CY2017Q3 | us-gaap |
Restricted Cash And Cash Equivalents At Carrying Value
RestrictedCashAndCashEquivalentsAtCarryingValue
|
1590000000 | USD |
CY2016Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
91000000 | USD |
CY2017Q3 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
66000000 | USD |
CY2016Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
26000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
49000000 | USD | |
CY2017Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
6000000 | USD | |
CY2016Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
6000000 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4234000000 | USD |
CY2017Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-4754000000 | USD |
CY2016Q3 | us-gaap |
Revenues
Revenues
|
465000000 | USD |
us-gaap |
Revenues
Revenues
|
711000000 | USD | |
CY2017Q3 | us-gaap |
Revenues
Revenues
|
1403000000 | USD |
us-gaap |
Revenues
Revenues
|
3855000000 | USD | |
CY2016Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
64000000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
194000000 | USD | |
CY2017Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
65000000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
195000000 | USD | |
CY2016Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
59000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
197000000 | USD | |
CY2017Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
64000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
179000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
85000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
64000000 | USD | |
CY2016Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
40000000 | USD |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
98000000 | USD | |
CY2017Q3 | us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
22000000 | USD |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Compensation Cost1
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost1
|
81000000 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
0 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures
|
0 | USD | |
us-gaap |
Stock Issued During Period Value Restricted Stock Award Gross
StockIssuedDuringPeriodValueRestrictedStockAwardGross
|
0 | USD | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1396000000 | USD |
CY2017Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1893000000 | USD |
CY2016Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
839000000 | USD |
CY2017Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1083000000 | USD |
CY2016Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12200000 | shares |
CY2017Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
12300000 | shares |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
374000000 | USD |
CY2017Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
378000000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
4000000 | USD | |
CY2016Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
228900000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
228500000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
232600000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
232500000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
228900000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
228500000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
232600000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
232500000 | shares | |
CY2016Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
228900000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
228500000 | shares | |
CY2017Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
232600000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
232500000 | shares |